[HARBOUR] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 6.16%
YoY- -26.78%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 252,308 164,410 81,545 308,706 237,075 163,772 92,875 94.81%
PBT 14,788 12,295 7,968 26,750 24,160 15,226 9,409 35.21%
Tax -4,646 -4,526 -3,524 -8,509 -6,123 -3,898 -1,942 78.97%
NP 10,142 7,769 4,444 18,241 18,037 11,328 7,467 22.66%
-
NP to SH 10,554 7,951 4,857 19,201 18,086 11,442 7,611 24.37%
-
Tax Rate 31.42% 36.81% 44.23% 31.81% 25.34% 25.60% 20.64% -
Total Cost 242,166 156,641 77,101 290,465 219,038 152,444 85,408 100.45%
-
Net Worth 242,014 238,348 238,302 238,323 236,537 229,203 229,422 3.62%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 242,014 238,348 238,302 238,323 236,537 229,203 229,422 3.62%
NOSH 181,965 181,945 181,910 181,926 181,951 181,907 182,081 -0.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.02% 4.73% 5.45% 5.91% 7.61% 6.92% 8.04% -
ROE 4.36% 3.34% 2.04% 8.06% 7.65% 4.99% 3.32% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 138.66 90.36 44.83 169.69 130.30 90.03 51.01 94.89%
EPS 5.80 4.37 2.67 10.55 9.94 6.29 4.18 24.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.31 1.31 1.31 1.30 1.26 1.26 3.67%
Adjusted Per Share Value based on latest NOSH - 181,538
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 63.27 41.23 20.45 77.42 59.45 41.07 23.29 94.81%
EPS 2.65 1.99 1.22 4.82 4.54 2.87 1.91 24.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6069 0.5977 0.5976 0.5977 0.5932 0.5748 0.5754 3.62%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.02 1.09 0.76 0.78 0.78 0.74 0.71 -
P/RPS 0.74 1.21 1.70 0.46 0.60 0.82 1.39 -34.33%
P/EPS 17.59 24.94 28.46 7.39 7.85 11.76 16.99 2.34%
EY 5.69 4.01 3.51 13.53 12.74 8.50 5.89 -2.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.83 0.58 0.60 0.60 0.59 0.56 23.67%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 25/11/10 24/08/10 24/05/10 23/02/10 25/11/09 -
Price 0.99 0.99 0.96 0.75 0.78 0.77 0.73 -
P/RPS 0.71 1.10 2.14 0.44 0.60 0.86 1.43 -37.32%
P/EPS 17.07 22.65 35.96 7.11 7.85 12.24 17.46 -1.49%
EY 5.86 4.41 2.78 14.07 12.74 8.17 5.73 1.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.73 0.57 0.60 0.61 0.58 17.65%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment